Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $149k initial cash invested.
-11.1%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$3,688
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $5,067 expenses = $1,379 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$5,067
Mortgage P&I
83%
$3,071
Property Taxes
14%
$513
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406